|
CITY OF LINO LAKES 40"-FT
<br /> 2006-2010 Financial Plan
<br /> Equipment Replacement Financing Schedule
<br /> Police,Fire,Public Works&Parks
<br /> 2006 2007 2008 2009 2010.
<br /> 2003 Certificate 137,340
<br /> 2004 Certificate 107,856 107,016
<br /> 2005 Certificate 45,364 39,774 40,404
<br /> 2006 Certificate 120,264 120,372 120,120
<br /> 2007 Certificate 85,960 85,260 87,360
<br /> 2008 Certificate 65,380 62,370
<br /> 2009 Certificate 39,550
<br /> Debt Levy 290,560 267,054 246,736 270,760 189,280
<br /> Equip Levy 216,670 300,000 350,000 400,000 450,000
<br /> Total Levy 507,230 567,054 596,736 670,760 639,280
<br /> Annual Change in Levy 72,883 59,824 29,683 74,024 (31,480)
<br /> New Certificates Issued 307,000 220,000 160,000 100,000 -
<br /> Equipment Replacement Fund
<br /> 2006 2007 2008 2009 2010
<br /> Balance 1/1 99,880 116,481 148,401 107,045 95,264
<br /> Certificates/Levy 523,670 520,000 510,000 500,000 450,000
<br /> Unused 5%Overlevy 13,837 10,757 9,797 10,813 9,013
<br /> Scheduled Purchases
<br /> Public Services (333,000) (373,500) (415,000) (396,000) (200,000)
<br /> Police (127,000) (73,500) (98,000) (73,500) (73,500)
<br /> Fire (68,900) (69,500) (70,000) (70,500) (71,000)
<br /> Other Equipment (17,583) - - - -
<br /> Sale of Used Vehicles(Salvage) 20,000 12,000 16,000 12,000 12,000
<br /> Interest Income @ 3.5% 5,577 5,663 5,847 5,406 4,850
<br /> Balance 12/31 116,481 148,401 107,045 95,264 226,627
<br /> CI - 6
<br />
|